| Delaware | 1-6948 | 88-3567996 | ||||||||||||
| (State or other jurisdiction | (Commission | (IRS Employer | ||||||||||||
| of incorporation) | File Number) | Identification No.) | ||||||||||||
| Title of each class | Trading Symbols(s) | Name of each exchange on which registered | ||||||
| Common Stock, par value $0.01 | SPXC | New York Stock Exchange | ||||||
| Exhibit Number | Description | |||||||
| 99.1 | ||||||||
| 104 | Cover Page Interactive Data File (embedded within the Inline XBRL document) | |||||||
| SPX TECHNOLOGIES, INC. | ||||||||
| (Registrant) | ||||||||
| Date: October 30, 2024 | By: | /s/ MARK A. CARANO | ||||||
| Mark A. Carano | ||||||||
| Vice President, Chief Financial Officer and | ||||||||
| Treasurer | ||||||||
| ($ millions) | Q3 2024 | Q3 2023 | 2024 YTD | 2023 YTD | ||||||||||||||||||||||
| Revenue | $ | 483.7 | $ | 448.7 | $ | 1,450.2 | $ | 1,271.8 | ||||||||||||||||||
| Consolidated operating income | 78.9 | 57.7 | 218.1 | 158.8 | ||||||||||||||||||||||
| Income from continuing operations | 50.9 | 35.7 | 145.3 | 113.1 | ||||||||||||||||||||||
| Net income | 50.2 | (20.4) | 143.4 | 58.4 | ||||||||||||||||||||||
| Consolidated segment income* | 113.8 | 91.6 | 331.2 | 250.4 | ||||||||||||||||||||||
| Adjusted operating income* | 97.5 | 75.8 | 284.7 | 203.5 | ||||||||||||||||||||||
| Adjusted EBITDA* | 104.0 | 81.9 | 304.9 | 219.7 | ||||||||||||||||||||||
| Revenue | Segment Income Margin % | |||||||||||||
| HVAC |
$1,365-$1,385 million
($1,365-$1,405 million prior)
|
23.25%-23.75% (23.00%-24.00% prior) |
||||||||||||
| Detection & Measurement |
$605-$615 million
(unchanged)
|
21.25%-22.00%
(20.75%-21.75% prior)
|
||||||||||||
| Total SPX |
$1.970-$2.000 billion
($1.970-$2.020 billion prior)
|
22.60%-23.20%
(22.30%-23.30% prior)
|
||||||||||||
| SPX TECHNOLOGIES, INC. AND SUBSIDIARIES | |||||||||||||||||||||||
| CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS | |||||||||||||||||||||||
| (Unaudited; in millions, except per share amounts) | |||||||||||||||||||||||
| Three months ended | Nine months ended | ||||||||||||||||||||||
| September 28, 2024 | September 30, 2023 | September 28, 2024 | September 30, 2023 | ||||||||||||||||||||
| Revenues | $ | 483.7 | $ | 448.7 | $ | 1,450.2 | $ | 1,271.8 | |||||||||||||||
| Costs and expenses: | |||||||||||||||||||||||
| Cost of products sold | 286.1 | 280.1 | 868.9 | 789.7 | |||||||||||||||||||
| Selling, general and administrative | 101.6 | 96.3 | 305.7 | 290.9 | |||||||||||||||||||
| Intangible amortization | 16.6 | 14.6 | 48.2 | 32.4 | |||||||||||||||||||
| Special charges, net | 0.5 | — | 0.9 | — | |||||||||||||||||||
| Other operating expense, net | — | — | 8.4 | — | |||||||||||||||||||
| Operating income | 78.9 | 57.7 | 218.1 | 158.8 | |||||||||||||||||||
| Other income (expense), net | (1.4) | (0.2) | (7.1) | 2.3 | |||||||||||||||||||
| Interest expense | (12.1) | (10.2) | (34.7) | (18.0) | |||||||||||||||||||
| Interest income | 0.6 | 0.8 | 1.2 | 1.5 | |||||||||||||||||||
| Income from continuing operations before income taxes | 66.0 | 48.1 | 177.5 | 144.6 | |||||||||||||||||||
| Income tax provision | (15.1) | (12.4) | (32.2) | (31.5) | |||||||||||||||||||
| Income from continuing operations | 50.9 | 35.7 | 145.3 | 113.1 | |||||||||||||||||||
| Income (loss) from discontinued operations, net of tax | — | — | — | — | |||||||||||||||||||
| Loss on disposition of discontinued operations, net of tax | (0.7) | (56.1) | (1.9) | (54.7) | |||||||||||||||||||
| Loss from discontinued operations, net of tax | (0.7) | (56.1) | (1.9) | (54.7) | |||||||||||||||||||
| Net income (loss) | $ | 50.2 | $ | (20.4) | $ | 143.4 | $ | 58.4 | |||||||||||||||
| Basic income (loss) per share of common stock: | |||||||||||||||||||||||
| Income from continuing operations | $ | 1.10 | $ | 0.78 | $ | 3.15 | $ | 2.49 | |||||||||||||||
| Loss from discontinued operations, net of tax | (0.02) | (1.23) | (0.04) | (1.21) | |||||||||||||||||||
| Net income (loss) per share | $ | 1.08 | $ | (0.45) | $ | 3.11 | $ | 1.28 | |||||||||||||||
| Weighted-average number of common shares outstanding — basic | 46.305 | 45.608 | 46.127 | 45.507 | |||||||||||||||||||
| Diluted income (loss) per share of common stock: | |||||||||||||||||||||||
| Income from continuing operations | $ | 1.08 | $ | 0.76 | $ | 3.09 | $ | 2.43 | |||||||||||||||
| Loss from discontinued operations, net of tax | (0.02) | (1.20) | (0.04) | (1.18) | |||||||||||||||||||
| Net income (loss) per share | $ | 1.06 | $ | (0.44) | $ | 3.05 | $ | 1.25 | |||||||||||||||
| Weighted-average number of common shares outstanding — diluted | 47.265 | 46.751 | 47.003 | 46.560 | |||||||||||||||||||
| SPX TECHNOLOGIES, INC. AND SUBSIDIARIES | |||||||||||
| CONDENSED CONSOLIDATED BALANCE SHEETS | |||||||||||
| (Unaudited; in millions) | |||||||||||
| September 28, 2024 | December 31, 2023 | ||||||||||
| ASSETS | |||||||||||
| Current assets: | |||||||||||
| Cash and equivalents | $ | 124.8 | $ | 99.4 | |||||||
| Accounts receivable, net | 339.4 | 279.8 | |||||||||
| Contract assets | 36.7 | 16.6 | |||||||||
| Inventories, net | 297.7 | 276.7 | |||||||||
| Other current assets | 29.0 | 37.1 | |||||||||
| Total current assets | 827.6 | 709.6 | |||||||||
| Property, plant and equipment: | |||||||||||
| Land | 23.5 | 17.9 | |||||||||
| Buildings and leasehold improvements | 121.6 | 73.4 | |||||||||
| Machinery and equipment | 305.5 | 264.4 | |||||||||
| 450.6 | 355.7 | ||||||||||
| Accumulated depreciation | (226.6) | (215.2) | |||||||||
| Property, plant and equipment, net | 224.0 | 140.5 | |||||||||
| Goodwill | 854.3 | 704.8 | |||||||||
| Intangibles, net | 730.7 | 680.8 | |||||||||
| Other assets | 158.3 | 188.9 | |||||||||
| Deferred income taxes | 2.3 | 4.0 | |||||||||
| Assets of DBT and Heat Transfer | 8.8 | 11.1 | |||||||||
| TOTAL ASSETS | $ | 2,806.0 | $ | 2,439.7 | |||||||
| LIABILITIES AND STOCKHOLDERS' EQUITY | |||||||||||
| Current liabilities: | |||||||||||
| Accounts payable | $ | 139.4 | $ | 118.7 | |||||||
| Contract liabilities | 60.8 | 73.5 | |||||||||
| Accrued expenses | 160.6 | 168.5 | |||||||||
| Income taxes payable | 12.9 | 5.3 | |||||||||
| Short-term debt | 48.4 | 17.9 | |||||||||
| Current maturities of long-term debt | 24.2 | 17.3 | |||||||||
| Total current liabilities | 446.3 | 401.2 | |||||||||
| Long-term debt | 665.2 | 523.1 | |||||||||
| Deferred and other income taxes | 107.3 | 77.0 | |||||||||
| Other long-term liabilities | 215.0 | 204.1 | |||||||||
| Liabilities of DBT and Heat Transfer | 14.0 | 39.7 | |||||||||
| Total long-term liabilities | 1,001.5 | 843.9 | |||||||||
| Stockholders' equity: | |||||||||||
| Common stock | 0.5 | 0.5 | |||||||||
| Paid-in capital | 1,367.7 | 1,353.6 | |||||||||
| Retained earnings | 181.7 | 38.3 | |||||||||
| Accumulated other comprehensive income | 260.4 | 261.1 | |||||||||
| Common stock in treasury | (452.1) | (458.9) | |||||||||
| Total stockholders' equity | 1,358.2 | 1,194.6 | |||||||||
| TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY | $ | 2,806.0 | $ | 2,439.7 | |||||||
| SPX TECHNOLOGIES, INC. AND SUBSIDIARIES | ||||||||||||||||||||||||||||||||||||||||||||||||||
| RESULTS OF REPORTABLE SEGMENTS | ||||||||||||||||||||||||||||||||||||||||||||||||||
| (Unaudited; in millions) | ||||||||||||||||||||||||||||||||||||||||||||||||||
| Three months ended | Nine months ended | |||||||||||||||||||||||||||||||||||||||||||||||||
| September 28, 2024 | September 30, 2023 | Δ | %/bps | September 28, 2024 | September 30, 2023 | Δ | %/bps | |||||||||||||||||||||||||||||||||||||||||||
| HVAC reportable segment | ||||||||||||||||||||||||||||||||||||||||||||||||||
| Revenues | $ | 335.3 | $ | 289.2 | $ | 46.1 | 15.9% | $ | 994.2 | $ | 809.8 | $ | 184.4 | 22.8% | ||||||||||||||||||||||||||||||||||||
| Gross profit | 129.3 | 101.8 | 27.5 | 379.0 | 289.2 | 89.8 | ||||||||||||||||||||||||||||||||||||||||||||
| Selling, general and administrative expense | 49.3 | 43.5 | 5.8 | 146.9 | 128.0 | 18.9 | ||||||||||||||||||||||||||||||||||||||||||||
| Income | $ | 80.0 | $ | 58.3 | $ | 21.7 | 37.2% | $ | 232.1 | $ | 161.2 | $ | 70.9 | 44.0% | ||||||||||||||||||||||||||||||||||||
| as a percent of revenues | 23.9 | % | 20.2 | % | 370bps | 23.3 | % | 19.9 | % | 340bps | ||||||||||||||||||||||||||||||||||||||||
| Detection & Measurement reportable segment | ||||||||||||||||||||||||||||||||||||||||||||||||||
| Revenues | $ | 148.4 | $ | 159.5 | $ | (11.1) | (7.0)% | $ | 456.0 | $ | 462.0 | $ | (6.0) | (1.3)% | ||||||||||||||||||||||||||||||||||||
| Gross profit | 68.3 | 69.3 | (1.0) | 204.1 | 196.5 | 7.6 | ||||||||||||||||||||||||||||||||||||||||||||
| Selling, general and administrative expense | 34.5 | 36.0 | (1.5) | 105.0 | 107.3 | (2.3) | ||||||||||||||||||||||||||||||||||||||||||||
| Income | $ | 33.8 | $ | 33.3 | $ | 0.5 | 1.5% | $ | 99.1 | $ | 89.2 | $ | 9.9 | 11.1% | ||||||||||||||||||||||||||||||||||||
| as a percent of revenues | 22.8 | % | 20.9 | % | 190bps | 21.7 | % | 19.3 | % | 240bps | ||||||||||||||||||||||||||||||||||||||||
| Consolidated Revenues | $ | 483.7 | $ | 448.7 | $ | 35.0 | 7.8% | $ | 1,450.2 | $ | 1,271.8 | $ | 178.4 | 14.0% | ||||||||||||||||||||||||||||||||||||
| Consolidated Operating Income | 78.9 | 57.7 | 21.2 | 36.7% | 218.1 | 158.8 | 59.3 | 37.3% | ||||||||||||||||||||||||||||||||||||||||||
| as a percent of revenues | 16.3 | % | 12.9 | % | 340bps | 15.0 | % | 12.5 | % | 250bps | ||||||||||||||||||||||||||||||||||||||||
| Consolidated Segment Income | 113.8 | 91.6 | 22.2 | 24.2% | 331.2 | 250.4 | 80.8 | 32.3% | ||||||||||||||||||||||||||||||||||||||||||
| as a percent of revenues | 23.5 | % | 20.4 | % | 310bps | 22.8 | % | 19.7 | % | 310bps | ||||||||||||||||||||||||||||||||||||||||
| Consolidated operating income | $ | 78.9 | $ | 57.7 | $ | 21.2 | $ | 218.1 | $ | 158.8 | $ | 59.3 | ||||||||||||||||||||||||||||||||||||||
| Exclude: | ||||||||||||||||||||||||||||||||||||||||||||||||||
| Corporate expense | 12.4 | 13.0 | (0.6) | 38.3 | 44.2 | (5.9) | ||||||||||||||||||||||||||||||||||||||||||||
Acquisition-related and other costs (1) |
1.4 | 2.9 | (1.5) | 6.3 | 5.0 | 1.3 | ||||||||||||||||||||||||||||||||||||||||||||
| Long-term incentive compensation expense | 4.0 | 3.4 | 0.6 | 11.0 | 10.0 | 1.0 | ||||||||||||||||||||||||||||||||||||||||||||
Amortization of intangible assets (2) |
16.6 | 14.6 | 2.0 | 48.2 | 32.4 | 15.8 | ||||||||||||||||||||||||||||||||||||||||||||
| Special charges, net | 0.5 | — | 0.5 | 0.9 | — | 0.9 | ||||||||||||||||||||||||||||||||||||||||||||
Other operating expense, net (3) |
— | — | — | 8.4 | — | 8.4 | ||||||||||||||||||||||||||||||||||||||||||||
| Consolidated segment income | $ | 113.8 | $ | 91.6 | $ | 22.2 | 24.2% | $ | 331.2 | $ | 250.4 | $ | 80.8 | 32.3% | ||||||||||||||||||||||||||||||||||||
| as a percent of revenues | 23.5 | % | 20.4 | % | 310bps | 22.8 | % | 19.7 | % | 310bps | ||||||||||||||||||||||||||||||||||||||||
(1) Represents integration costs incurred of $1.4 and $6.3 during the three and nine months ended September 28, 2024, respectively, and $2.9 and $5.0 during the three and nine months ended September 30, 2023, respectively, including additional “Cost of products sold” related to the step-up of inventory (to fair value) acquired in connection with the Ingénia acquisition of $1.8 during the nine months ended September 28, 2024, and the ASPEQ acquisition of $2.5 and $3.6 during the three and nine months ended September 30, 2023, respectively. | ||||||||||||||||||||||||||||||||||||||||||||||||||
(2) Represents amortization expense associated with acquired intangible assets. | ||||||||||||||||||||||||||||||||||||||||||||||||||
(3) Represents a charge of $8.4 associated with a settlement with the seller of ULC Robotics (“ULC”) regarding additional contingent consideration. | ||||||||||||||||||||||||||||||||||||||||||||||||||
| SPX TECHNOLOGIES, INC. AND SUBSIDIARIES | |||||||||||||||||||||||
| CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS | |||||||||||||||||||||||
| (Unaudited; in millions) | |||||||||||||||||||||||
| Three months ended | Nine months ended | ||||||||||||||||||||||
| September 28, 2024 | September 30, 2023 | September 28, 2024 | September 30, 2023 | ||||||||||||||||||||
| Cash flows from (used in) operating activities: | |||||||||||||||||||||||
| Net income (loss) | $ | 50.2 | $ | (20.4) | $ | 143.4 | $ | 58.4 | |||||||||||||||
| Less: Loss from discontinued operations, net of tax | (0.7) | (56.1) | (1.9) | (54.7) | |||||||||||||||||||
| Income from continuing operations | 50.9 | 35.7 | 145.3 | 113.1 | |||||||||||||||||||
| Adjustments to reconcile income from continuing operations to net cash from operating activities: | |||||||||||||||||||||||
| Special charges, net | 0.5 | — | 0.9 | — | |||||||||||||||||||
| (Gain) loss on change in fair value of equity security | — | — | 4.2 | (3.6) | |||||||||||||||||||
| Deferred and other income taxes | 5.1 | (12.1) | (5.5) | (22.5) | |||||||||||||||||||
| Depreciation and amortization | 23.5 | 19.7 | 67.9 | 46.4 | |||||||||||||||||||
| Pension and other employee benefits | 2.9 | 2.5 | 9.8 | 8.2 | |||||||||||||||||||
| Long-term incentive compensation | 4.0 | 3.4 | 11.0 | 10.0 | |||||||||||||||||||
| Other, net | (1.2) | (1.5) | (4.2) | (4.5) | |||||||||||||||||||
| Changes in operating assets and liabilities, net of effects from acquisitions and divestitures: | |||||||||||||||||||||||
| Accounts receivable and other assets | (14.4) | (21.6) | (44.2) | (16.7) | |||||||||||||||||||
| Inventories | (3.4) | 5.4 | (14.1) | (21.6) | |||||||||||||||||||
| Accounts payable, accrued expenses and other | 9.2 | 13.9 | (23.8) | 11.2 | |||||||||||||||||||
| Cash spending on restructuring actions | (0.1) | — | (0.9) | — | |||||||||||||||||||
| Net cash from continuing operations | 77.0 | 45.4 | 146.4 | 120.0 | |||||||||||||||||||
| Net cash used in discontinued operations | (25.6) | (31.0) | (27.0) | (38.0) | |||||||||||||||||||
| Net cash from operating activities | 51.4 | 14.4 | 119.4 | 82.0 | |||||||||||||||||||
| Cash flows from (used in) investing activities: | |||||||||||||||||||||||
| Proceeds/borrowings related to company-owned life insurance policies, net | — | 1.6 | 42.9 | 2.6 | |||||||||||||||||||
| Business acquisitions, net of cash acquired | 2.1 | (0.2) | (292.0) | (547.3) | |||||||||||||||||||
| Capital expenditures | (7.9) | (7.8) | (28.2) | (16.5) | |||||||||||||||||||
| Net cash used in continuing operations | (5.8) | (6.4) | (277.3) | (561.2) | |||||||||||||||||||
| Net cash used in discontinued operations | — | — | — | — | |||||||||||||||||||
| Net cash used in investing activities | (5.8) | (6.4) | (277.3) | (561.2) | |||||||||||||||||||
| Cash flows from (used in) financing activities: | |||||||||||||||||||||||
| Borrowings under senior credit facilities | 35.0 | 31.3 | 610.2 | 851.3 | |||||||||||||||||||
| Repayments under senior credit facilities | (80.0) | (35.0) | (462.0) | (455.0) | |||||||||||||||||||
| Borrowings under trade receivables arrangement | 85.0 | 20.0 | 217.0 | 81.0 | |||||||||||||||||||
| Repayments under trade receivables arrangement | (93.0) | (18.0) | (186.0) | (49.0) | |||||||||||||||||||
| Net repayments under other financing arrangements | — | (0.3) | (0.8) | (0.4) | |||||||||||||||||||
| Minimum withholdings paid on behalf of employees for net share settlements, net of proceeds from the exercise of employee stock options | 2.0 | 0.9 | 1.1 | (1.5) | |||||||||||||||||||
| Financing fees paid | (2.6) | — | (2.6) | (1.3) | |||||||||||||||||||
| Net cash from (used in) continuing operations | (53.6) | (1.1) | 176.9 | 425.1 | |||||||||||||||||||
| Net cash from discontinued operations | — | — | — | — | |||||||||||||||||||
| Net cash from (used in) financing activities | (53.6) | (1.1) | 176.9 | 425.1 | |||||||||||||||||||
| Change in cash and equivalents due to changes in foreign currency exchange rates | 4.4 | (0.5) | 5.5 | (1.0) | |||||||||||||||||||
| Net change in cash and equivalents | (3.6) | 6.4 | 24.5 | (55.1) | |||||||||||||||||||
| Consolidated cash and equivalents, beginning of period | 133.0 | 95.6 | 104.9 | 157.1 | |||||||||||||||||||
| Consolidated cash and equivalents, end of period | $ | 129.4 | $ | 102.0 | $ | 129.4 | $ | 102.0 | |||||||||||||||
| Nine months ended | |||||||||||
| September 28, 2024 | September 30, 2023 | ||||||||||
| Components of cash and equivalents: | |||||||||||
| Cash and equivalents | $ | 124.8 | $ | 100.9 | |||||||
| Cash and equivalents included in assets of DBT and Heat Transfer | 4.6 | 1.1 | |||||||||
| Total cash and equivalents | $ | 129.4 | $ | 102.0 | |||||||
| SPX TECHNOLOGIES, INC. AND SUBSIDIARIES | ||||||||||||||||||||||||||||||||
| CASH AND DEBT RECONCILIATION | ||||||||||||||||||||||||||||||||
| (Unaudited; in millions) | ||||||||||||||||||||||||||||||||
| Nine months ended | ||||||||||||||||||||||||||||||||
| September 28, 2024 | ||||||||||||||||||||||||||||||||
| Beginning cash and equivalents | $ | 104.9 | ||||||||||||||||||||||||||||||
| Cash from continuing operations | 146.4 | |||||||||||||||||||||||||||||||
| Capital expenditures | (28.2) | |||||||||||||||||||||||||||||||
| Business acquisitions, net of cash acquired | (292.0) | |||||||||||||||||||||||||||||||
| Proceeds/borrowings related to company-owned life insurance policies, net | 42.9 | |||||||||||||||||||||||||||||||
| Borrowings under senior credit facilities | 610.2 | |||||||||||||||||||||||||||||||
| Repayments under senior credit facilities | (462.0) | |||||||||||||||||||||||||||||||
| Borrowings under trade receivables agreement | 217.0 | |||||||||||||||||||||||||||||||
| Repayments under trade receivables arrangement | (186.0) | |||||||||||||||||||||||||||||||
| Net repayments under other financing arrangements | (0.8) | |||||||||||||||||||||||||||||||
| Minimum withholdings paid on behalf of employees for net share settlements, net of proceeds from the exercise of employee stock options | 1.1 | |||||||||||||||||||||||||||||||
| Financing fees paid | (2.6) | |||||||||||||||||||||||||||||||
| Cash used in discontinued operations | (27.0) | |||||||||||||||||||||||||||||||
| Change in cash due to changes in foreign currency exchange rates | 5.5 | |||||||||||||||||||||||||||||||
| Ending cash and equivalents | $ | 129.4 | ||||||||||||||||||||||||||||||
| Debt at | Debt at | |||||||||||||||||||||||||||||||
| December 31, 2023 | Borrowings | Repayments | Other | September 28, 2024 | ||||||||||||||||||||||||||||
| Revolving loans | $ | — | $ | 610.2 | $ | (455.2) | $ | — | $ | 155.0 | ||||||||||||||||||||||
| Term loans | 541.6 | — | (6.8) | — | 534.8 | |||||||||||||||||||||||||||
| Trade receivables financing arrangement | 16.0 | 217.0 | (186.0) | — | 47.0 | |||||||||||||||||||||||||||
| Other indebtedness | 2.4 | 0.1 | (0.9) | 0.7 | 2.3 | |||||||||||||||||||||||||||
| Less: Deferred financing costs associated with the term loans | (1.7) | — | — | 0.4 | (1.3) | |||||||||||||||||||||||||||
| Totals | $ | 558.3 | $ | 827.3 | $ | (648.9) | $ | 1.1 | $ | 737.8 | ||||||||||||||||||||||
| SPX TECHNOLOGIES, INC. AND SUBSIDIARIES | |||||||||||||||||
| NON-GAAP RECONCILIATION - ORGANIC REVENUE | |||||||||||||||||
| HVAC AND DETECTION & MEASUREMENT REPORTABLE SEGMENTS | |||||||||||||||||
| (Unaudited) | |||||||||||||||||
| Three months ended September 28, 2024 | |||||||||||||||||
| HVAC | Detection & Measurement |
||||||||||||||||
| Net Revenue Growth (Decline) | 15.9 | % | (7.0) | % | |||||||||||||
| Exclude: Foreign Currency | 0.1 | % | 0.8 | % | |||||||||||||
| Exclude: Acquisitions | 6.8 | % | — | % | |||||||||||||
| Organic Revenue Growth (Decline) | 9.0 | % | (7.8) | % | |||||||||||||
| SPX TECHNOLOGIES, INC. AND SUBSIDIARIES | ||||||||||||||||||||||||||
| NON-GAAP RECONCILIATION - ADJUSTED OPERATING INCOME | ||||||||||||||||||||||||||
| (Unaudited; in millions) | ||||||||||||||||||||||||||
| Three months ended | Nine months ended | |||||||||||||||||||||||||
| September 28, 2024 | September 30, 2023 | September 28, 2024 | September 30, 2023 | |||||||||||||||||||||||
| Operating income | $ | 78.9 | $ | 57.7 | $ | 218.1 | $ | 158.8 | ||||||||||||||||||
Include - TSA Income (1) |
— | 0.1 | — | 0.3 | ||||||||||||||||||||||
| Exclude: | ||||||||||||||||||||||||||
Acquisition-related and other costs (2) |
(2.0) | (3.4) | (10.0) | (12.0) | ||||||||||||||||||||||
Other operating expense, net (3) |
— | — | (8.4) | — | ||||||||||||||||||||||
| Amortization of acquired intangible assets | (16.6) | (14.6) | (48.2) | (32.4) | ||||||||||||||||||||||
| Adjusted operating income | $ | 97.5 | $ | 75.8 | $ | 284.7 | $ | 203.5 | ||||||||||||||||||
| as a percent of revenues | 20.2 | % | 16.9 | % | 19.6 | % | 16.0 | % | ||||||||||||||||||
(1) Represents transition services income related to the Asbestos Portfolio Sale for the three and nine months ended September 30, 2023. Amounts recorded in non-operating income for U.S. GAAP purposes. The Asbestos Portfolio Sale is described in the Company’s most recent Form 10-K. | ||||||||||||||||||||||||||
(2) For the three and nine months ended September 28, 2024, represents (i) certain acquisition and strategic/transformation related costs of $0.6 and $3.7, respectively, and (ii) integration costs of $1.4 and $4.5, respectively, and, for the nine month period, an inventory step-up charge related to the Ingénia acquisition of $1.8. For the three and nine months ended September 30, 2023, represents (i) acquisition and strategic/transformation related costs of $0.5 and $7.0, respectively, (ii) integration costs of $0.4 and $1.4, respectively, and (iii) inventory step-up charges of $2.5 and $3.6, respectively, related to the ASPEQ acquisition. | ||||||||||||||||||||||||||
(3) For the nine months ended September 30, 2024, represents a charge of $8.4 associated with a settlement with the seller of ULC regarding additional contingent consideration. | ||||||||||||||||||||||||||
| SPX TECHNOLOGIES, INC. AND SUBSIDIARIES | |||||||||||||||||
| NON-GAAP RECONCILIATION - EARNINGS PER SHARE | |||||||||||||||||
| Three Months Ended September 28, 2024 | |||||||||||||||||
| (Unaudited; in millions, except per share values) | |||||||||||||||||
| GAAP | Adjustments | Adjusted | |||||||||||||||
| Segment income | $ | 113.8 | $ | — | $ | 113.8 | |||||||||||
Corporate expense (1) |
(12.4) | 0.6 | (11.8) | ||||||||||||||
Acquisition-related costs (2) |
(1.4) | 1.4 | — | ||||||||||||||
| Long-term incentive compensation expense | (4.0) | — | (4.0) | ||||||||||||||
Amortization of intangible assets (3) |
(16.6) | 16.6 | — | ||||||||||||||
| Special charges, net | (0.5) | — | (0.5) | ||||||||||||||
| Operating income | 78.9 | 18.6 | 97.5 | ||||||||||||||
Other expense, net (4) |
(1.4) | 1.0 | (0.4) | ||||||||||||||
| Interest expense, net | (11.5) | — | (11.5) | ||||||||||||||
| Income from continuing operations before income taxes | 66.0 | 19.6 | 85.6 | ||||||||||||||
Income tax provision (5) |
(15.1) | (4.6) | (19.7) | ||||||||||||||
| Income from continuing operations | 50.9 | 15.0 | 65.9 | ||||||||||||||
| Diluted shares outstanding | 47.265 | 47.265 | |||||||||||||||
| Earnings per share from continuing operations | $ | 1.08 | $ | 1.39 | |||||||||||||
|
(1) Adjustment represents the removal of certain acquisition and strategic/transformation related costs ($0.6).
| |||||||||||||||||
(2) Adjustment represents the removal of integration costs of $1.4 within the HVAC reportable segment. | |||||||||||||||||
(3) Adjustment represents the removal of amortization expense associated with acquired intangible assets of $12.3 and $4.3 within the HVAC and Detection & Measurement reportable segments, respectively. | |||||||||||||||||
(4) Adjustment represents the removal of non-service pension and postretirement charges of $1.0. | |||||||||||||||||
(5) Adjustment primarily represents the tax impact of items (1) through (4) above. | |||||||||||||||||
| SPX TECHNOLOGIES, INC. AND SUBSIDIARIES | |||||||||||||||||
| NON-GAAP RECONCILIATION - EARNINGS PER SHARE | |||||||||||||||||
| Three Months Ended September 30, 2023 | |||||||||||||||||
| (Unaudited; in millions, except per share values) | |||||||||||||||||
| GAAP | Adjustments | Adjusted | |||||||||||||||
| Segment income | $ | 91.6 | $ | — | $ | 91.6 | |||||||||||
Corporate expense (1) |
(13.0) | 0.6 | (12.4) | ||||||||||||||
Acquisition-related and other costs (2) |
(2.9) | 2.9 | — | ||||||||||||||
| Long-term incentive compensation expense | (3.4) | — | (3.4) | ||||||||||||||
Amortization of intangible assets (3) |
(14.6) | 14.6 | — | ||||||||||||||
| Operating income | 57.7 | 18.1 | 75.8 | ||||||||||||||
Other income (expense), net (4) |
(0.2) | 1.2 | 1.0 | ||||||||||||||
| Interest expense, net | (9.4) | — | (9.4) | ||||||||||||||
| Income from continuing operations before income taxes | 48.1 | 19.3 | 67.4 | ||||||||||||||
Income tax provision (5) |
(12.4) | (5.6) | (18.0) | ||||||||||||||
| Income from continuing operations | 35.7 | 13.7 | 49.4 | ||||||||||||||
| Diluted shares outstanding | 46.751 | 46.751 | |||||||||||||||
| Earnings per share from continuing operations | $ | 0.76 | $ | 1.06 | |||||||||||||
(1) Adjustment represents the removal of certain acquisition and strategic/transformation related expenses of $0.5 and a reclassification of transition services income of $0.1 from “Other income (expense), net.” | |||||||||||||||||
(2) Adjustment represents the removal of (i) an inventory step-up charge of $2.5 related to the ASPEQ acquisition and (ii) integration costs of $0.4 within the HVAC reportable segment. | |||||||||||||||||
(3) Adjustment represents the removal of amortization expense associated with acquired intangible assets of $4.3 and $10.3 within the Detection & Measurement and HVAC reportable segments, respectively. | |||||||||||||||||
(4) Adjustment represents the removal of (i) non-service pension and postretirement charges of $1.2, (ii) the reclassification of income related to a transition services agreement ($0.1) to “Corporate expense,” and (iii) the removal of a charge related to the Asbestos Portfolio Sale of $0.1. | |||||||||||||||||
(5) Adjustment primarily represents the tax impact of items (1) through (4) above. | |||||||||||||||||
| SPX TECHNOLOGIES, INC. AND SUBSIDIARIES | ||||||||||||||
| NON-GAAP RECONCILIATION - ADJUSTED EBITDA | ||||||||||||||
| (Unaudited; in millions) | ||||||||||||||
| Three months ended | ||||||||||||||
| September 28, 2024 | September 30, 2023 | |||||||||||||
| Net income (loss) | $ | 50.2 | $ | (20.4) | ||||||||||
| Exclude: | ||||||||||||||
| Income tax provision | (15.1) | (12.4) | ||||||||||||
| Interest expense, net | (11.5) | (9.4) | ||||||||||||
Amortization expense (1) |
(16.8) | (14.6) | ||||||||||||
| Depreciation expense | (6.7) | (5.1) | ||||||||||||
| Loss from discontinued operations, net of tax | (0.7) | (56.1) | ||||||||||||
| EBITDA | 101.0 | 77.2 | ||||||||||||
| Exclude: | ||||||||||||||
Acquisition-related and other costs (2) |
(2.0) | (3.4) | ||||||||||||
| Non-service pension and postretirement charges | (1.0) | (1.2) | ||||||||||||
Asbestos-related charges (3) |
— | (0.1) | ||||||||||||
| Adjusted EBITDA | $ | 104.0 | $ | 81.9 | ||||||||||
| as a percent of revenues | 21.5 | % | 18.3 | % | ||||||||||
|
(1) Represents amortization expense associated with acquired intangible assets recorded within “Intangible amortization” and amortization of capitalized software costs recorded within “Cost of products sold.”
| ||||||||||||||
(2) For the three months ended September 28, 2024 and September 30, 2023, represents (i) certain acquisition and strategic/transformation related costs of $0.6 and $0.5, respectively, (ii) integration costs of $1.4 and $0.4, respectively, and, for the three months ended September 30, 2023 an inventory step-up charge of $2.5 related to the ASPEQ acquisition within the HVAC reportable segment. | ||||||||||||||
(3) Adjustment represents the removal of charges related to the Asbestos Portfolio Sale. | ||||||||||||||
| SPX TECHNOLOGIES, INC. AND SUBSIDIARIES | ||||||||||||||
| NON-GAAP RECONCILIATION - ADJUSTED EBITDA | ||||||||||||||
| (Unaudited; in millions) | ||||||||||||||
| Nine months ended | ||||||||||||||
| September 28, 2024 | September 30, 2023 | |||||||||||||
| Net income | $ | 143.4 | $ | 58.4 | ||||||||||
| Exclude: | ||||||||||||||
| Income tax provision | (32.2) | (31.5) | ||||||||||||
| Interest expense, net | (33.5) | (16.5) | ||||||||||||
Amortization expense (1) |
(48.4) | (32.4) | ||||||||||||
| Depreciation expense | (19.5) | (14.0) | ||||||||||||
| Loss from discontinued operations, net of tax | (1.9) | (54.7) | ||||||||||||
| EBITDA | 278.9 | 207.5 | ||||||||||||
| Exclude: | ||||||||||||||
Acquisition-related and other costs (2) |
(10.0) | (12.0) | ||||||||||||
Other operating expense, net (3) |
(8.4) | — | ||||||||||||
| Non-service pension and postretirement charges | (3.4) | (3.6) | ||||||||||||
| Fair value adjustments on an equity security | (4.2) | 3.6 | ||||||||||||
Asbestos-related charges (4) |
— | (0.2) | ||||||||||||
| Adjusted EBITDA | $ | 304.9 | $ | 219.7 | ||||||||||
| as a percent of revenues | 21.0 | % | 17.3 | % | ||||||||||
|
(1) Represents amortization expense associated with acquired intangible assets recorded within “Intangible amortization” and amortization of capitalized software costs recorded within “Cost of products sold.”
| ||||||||||||||
(2) For the nine months ended September 28, 2024 and September 30, 2023, represents (i) certain acquisition and strategic/transformation related costs of $3.7 and $7.0, respectively, (ii) integration costs of $4.5 and $1.4, respectively, and (iii) inventory step-up charges of $1.8 and $3.6, respectively, related to the Ingénia and ASPEQ acquisitions within the HVAC reportable segment. | ||||||||||||||
(3) Represents a charge of $8.4 associated with a settlement with the seller of ULC regarding additional contingent consideration. | ||||||||||||||
(4) Adjustment represents the removal of charges related to the Asbestos Portfolio Sale. | ||||||||||||||